investorscraft@gmail.com

Intrinsic ValueToyota Industries Corporation (6201.T)

Previous Close¥16,465.00
Intrinsic Value
Upside potential
Previous Close
¥16,465.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Toyota Industries Corporation operates as a diversified industrial conglomerate with core segments in automobiles, material handling equipment, and textile machinery. The company’s automobile segment includes vehicle manufacturing, engines, and automotive components, while its material handling division produces forklifts, automated storage systems, and logistics solutions. Its textile machinery segment offers spinning and weaving equipment, reinforcing its industrial footprint. As part of the Toyota Group, the company benefits from synergies in supply chain integration and technological innovation, positioning it as a key player in Japan’s industrial sector. The firm’s diversified revenue streams mitigate cyclical risks, with material handling and logistics solutions gaining traction amid global automation trends. Toyota Industries maintains a strong competitive edge through R&D investments in electrification and automation, aligning with broader industry shifts toward sustainability and efficiency. Its global distribution network and aftermarket services further solidify its market presence.

Revenue Profitability And Efficiency

Toyota Industries reported revenue of JPY 4.08 trillion for FY 2025, with net income of JPY 262.3 billion, reflecting a net margin of approximately 6.4%. Operating cash flow stood at JPY 171.6 billion, though capital expenditures of JPY 211 billion indicate significant reinvestment. The company’s diversified segments contribute to stable profitability, with material handling and automotive components driving margins.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 856.96 underscores the company’s earnings strength, supported by efficient capital allocation across its industrial segments. The firm’s integration within the Toyota ecosystem enhances cost efficiencies, while its focus on automation and electrification aligns with long-term industry trends. Capital expenditures, though high, are directed toward growth initiatives in logistics and automotive technologies.

Balance Sheet And Financial Health

Toyota Industries holds JPY 378.5 billion in cash and equivalents against total debt of JPY 1.73 trillion, reflecting a leveraged but manageable financial structure. The company’s debt levels are typical for capital-intensive industrials, and its affiliation with the Toyota Group provides additional financial stability. Liquidity remains adequate to support operations and strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, particularly in material handling and logistics solutions, driven by global automation demand. A dividend per share of JPY 280 indicates a shareholder-friendly policy, with a payout ratio that balances reinvestment and returns. Future growth is expected to hinge on electrification and smart logistics advancements.

Valuation And Market Expectations

With a market capitalization of JPY 5.47 trillion and a beta of 0.606, Toyota Industries is viewed as a stable investment with moderate volatility. The stock’s valuation reflects its diversified industrial base and growth potential in automation, though macroeconomic factors in Japan and global supply chain dynamics remain key considerations.

Strategic Advantages And Outlook

Toyota Industries benefits from its Toyota Group affiliation, technological expertise, and global distribution network. Strategic focus on electrification, automation, and sustainability positions the company for long-term growth. Near-term challenges include supply chain disruptions and competitive pressures, but its diversified model and R&D investments provide resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount